Highlights

[NOVAMSC] YoY TTM Result on 2015-06-30 [#1]

Stock [NOVAMSC]: NOVA MSC BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -1.43%    YoY -     82.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 65,263 87,335 52,810 31,776 32,846 29,383 34,441 11.24%
  YoY % -25.27% 65.38% 66.19% -3.26% 11.79% -14.69% -
  Horiz. % 189.49% 253.58% 153.33% 92.26% 95.37% 85.31% 100.00%
PBT -4,118 -22,981 1,188 894 806 -4,504 -4,362 -0.95%
  YoY % 82.08% -2,034.43% 32.89% 10.92% 117.90% -3.26% -
  Horiz. % 94.41% 526.85% -27.24% -20.50% -18.48% 103.26% 100.00%
Tax -182 1,083 -40 -3 -1 0 -5 82.00%
  YoY % -116.81% 2,807.50% -1,233.33% -200.00% 0.00% 0.00% -
  Horiz. % 3,640.00% -21,660.00% 800.00% 60.00% 20.00% -0.00% 100.00%
NP -4,300 -21,898 1,148 891 805 -4,504 -4,367 -0.26%
  YoY % 80.36% -2,007.49% 28.84% 10.68% 117.87% -3.14% -
  Horiz. % 98.47% 501.44% -26.29% -20.40% -18.43% 103.14% 100.00%
NP to SH -1,445 -19,139 736 2,558 1,400 -4,491 -4,052 -15.78%
  YoY % 92.45% -2,700.41% -71.23% 82.71% 131.17% -10.83% -
  Horiz. % 35.66% 472.33% -18.16% -63.13% -34.55% 110.83% 100.00%
Tax Rate - % - % 3.37 % 0.34 % 0.12 % - % - % -
  YoY % 0.00% 0.00% 891.18% 183.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 2,808.33% 283.33% 100.00% - -
Total Cost 69,563 109,233 51,662 30,885 32,041 33,887 38,808 10.21%
  YoY % -36.32% 111.44% 67.27% -3.61% -5.45% -12.68% -
  Horiz. % 179.25% 281.47% 133.12% 79.58% 82.56% 87.32% 100.00%
Net Worth 43,262 40,994 54,338 263,599 12,272 24,999 101,150 -13.19%
  YoY % 5.53% -24.56% -79.39% 2,047.85% -50.91% -75.28% -
  Horiz. % 42.77% 40.53% 53.72% 260.60% 12.13% 24.72% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 43,262 40,994 54,338 263,599 12,272 24,999 101,150 -13.19%
  YoY % 5.53% -24.56% -79.39% 2,047.85% -50.91% -75.28% -
  Horiz. % 42.77% 40.53% 53.72% 260.60% 12.13% 24.72% 100.00%
NOSH 689,998 683,241 603,760 3,295,000 204,545 499,999 1,445,000 -11.59%
  YoY % 0.99% 13.16% -81.68% 1,510.89% -59.09% -65.40% -
  Horiz. % 47.75% 47.28% 41.78% 228.03% 14.16% 34.60% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -6.59 % -25.07 % 2.17 % 2.80 % 2.45 % -15.33 % -12.68 % -10.33%
  YoY % 73.71% -1,255.30% -22.50% 14.29% 115.98% -20.90% -
  Horiz. % 51.97% 197.71% -17.11% -22.08% -19.32% 120.90% 100.00%
ROE -3.34 % -46.69 % 1.35 % 0.97 % 11.41 % -17.96 % -4.01 % -3.00%
  YoY % 92.85% -3,558.52% 39.18% -91.50% 163.53% -347.88% -
  Horiz. % 83.29% 1,164.34% -33.67% -24.19% -284.54% 447.88% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.46 12.78 8.75 0.96 16.06 5.88 2.38 25.85%
  YoY % -25.98% 46.06% 811.46% -94.02% 173.13% 147.06% -
  Horiz. % 397.48% 536.97% 367.65% 40.34% 674.79% 247.06% 100.00%
EPS -0.21 -2.80 0.12 0.08 0.68 -0.90 -0.28 -4.68%
  YoY % 92.50% -2,433.33% 50.00% -88.24% 175.56% -221.43% -
  Horiz. % 75.00% 1,000.00% -42.86% -28.57% -242.86% 321.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0627 0.0600 0.0900 0.0800 0.0600 0.0500 0.0700 -1.82%
  YoY % 4.50% -33.33% 12.50% 33.33% 20.00% -28.57% -
  Horiz. % 89.57% 85.71% 128.57% 114.29% 85.71% 71.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.68 11.62 7.03 4.23 4.37 3.91 4.58 11.24%
  YoY % -25.30% 65.29% 66.19% -3.20% 11.76% -14.63% -
  Horiz. % 189.52% 253.71% 153.49% 92.36% 95.41% 85.37% 100.00%
EPS -0.19 -2.55 0.10 0.34 0.19 -0.60 -0.54 -15.97%
  YoY % 92.55% -2,650.00% -70.59% 78.95% 131.67% -11.11% -
  Horiz. % 35.19% 472.22% -18.52% -62.96% -35.19% 111.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0576 0.0545 0.0723 0.3507 0.0163 0.0333 0.1346 -13.19%
  YoY % 5.69% -24.62% -79.38% 2,051.53% -51.05% -75.26% -
  Horiz. % 42.79% 40.49% 53.71% 260.55% 12.11% 24.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1350 0.0750 0.1000 0.1500 0.0800 0.0600 0.0700 -
P/RPS 1.43 0.59 1.14 15.55 0.50 1.02 2.94 -11.31%
  YoY % 142.37% -48.25% -92.67% 3,010.00% -50.98% -65.31% -
  Horiz. % 48.64% 20.07% 38.78% 528.91% 17.01% 34.69% 100.00%
P/EPS -64.46 -2.68 82.03 193.22 11.69 -6.68 -24.96 17.12%
  YoY % -2,305.22% -103.27% -57.55% 1,552.87% 275.00% 73.24% -
  Horiz. % 258.25% 10.74% -328.65% -774.12% -46.83% 26.76% 100.00%
EY -1.55 -37.35 1.22 0.52 8.56 -14.97 -4.01 -14.64%
  YoY % 95.85% -3,161.48% 134.62% -93.93% 157.18% -273.32% -
  Horiz. % 38.65% 931.42% -30.42% -12.97% -213.47% 373.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.15 1.25 1.11 1.88 1.33 1.20 1.00 13.60%
  YoY % 72.00% 12.61% -40.96% 41.35% 10.83% 20.00% -
  Horiz. % 215.00% 125.00% 111.00% 188.00% 133.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 28/08/13 22/08/12 -
Price 0.1650 0.0750 0.1000 0.1050 0.1250 0.0650 0.0800 -
P/RPS 1.74 0.59 1.14 10.89 0.78 1.11 3.36 -10.38%
  YoY % 194.92% -48.25% -89.53% 1,296.15% -29.73% -66.96% -
  Horiz. % 51.79% 17.56% 33.93% 324.11% 23.21% 33.04% 100.00%
P/EPS -78.79 -2.68 82.03 135.25 18.26 -7.24 -28.53 18.44%
  YoY % -2,839.93% -103.27% -39.35% 640.69% 352.21% 74.62% -
  Horiz. % 276.17% 9.39% -287.52% -474.06% -64.00% 25.38% 100.00%
EY -1.27 -37.35 1.22 0.74 5.48 -13.82 -3.51 -15.58%
  YoY % 96.60% -3,161.48% 64.86% -86.50% 139.65% -293.73% -
  Horiz. % 36.18% 1,064.10% -34.76% -21.08% -156.13% 393.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.63 1.25 1.11 1.31 2.08 1.30 1.14 14.94%
  YoY % 110.40% 12.61% -15.27% -37.02% 60.00% 14.04% -
  Horiz. % 230.70% 109.65% 97.37% 114.91% 182.46% 114.04% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
5. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
6. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
7. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers